Fountain Head Gold Project Development Overview
Hayes Creek
Hayes Creek NPV Upside at Current Spot Prices
Hayes Creek Pre-Tax NPV 10%
Increase Decrease Total
PFS
SPOT
CHANGE
% OF REVENUE¹
PRODUCTION2
AUD/USD
73.0
71.0
-3%
0
0
200
180
USD GOLD PRICE
1,289
1,906
+48%
19%
95,400 oz
160
140
133
120
USD SILVER PRICE
19.4
24.5
+26%
30%
9.28 Moz
ASM
100
80
USD ZINC PRICE
2,570
2,580
+0% !
43%
118,900 t
60
40
USD COPPER PRICE
6,366
6,898
+8%
4%
n/a
20
0
USD LEAD PRICE
2,129
1,809
I -15%
4%
n/a
PFS Base Case NPV
AUD USD
USD Gold Price
USD Zinc Price
Spot NPV
See comparisons of pre-tax NPV and IRR
incorporating the significant rise in the gold
and silver price between publishing of the
PFS in July 2017 and recent spot prices.
IRR %
Hayes Creek Pre-Tax IRR
Increase Decrease Total
120%
100%
80%
73%
60%
40%
20%
0%
PFS Base Case IRR
AUD USD
USD Gold Price
USD Zinc Price
Spot IRR
1. Proportion of projected revenue from sales of each metal in the PFS Financial Model.
2. Shows projected metal contained in concentrates, however, the total metal due for payment to the Company will be subject to certain deductions,
with payment terms from smelters depend on a number of factors and will need to be finalised as part of any future offtake agreement.
PNZ
METALS
22View entire presentation